ࡱ> .  !"#$%&'()*+,-/0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXY[Root Entryڝ 'J Ej0.WpxZ@NativeContent_MAIN&SummaryInformation(8ofitability Index Method#Adapted by Paul Gipe, pgipe@igc.org8 ArialEnter Data in These Cells.+Average Weighted Cost of Capital Before Tax8!  ArialEquityReturn on EquityDebtInterest on Debt Nominal AWCC Inflation AWCC realRotor DiameterRated CapacitySpecific Installed CostInstalled CostAnnual ExpensesTermDiscount Rate (AWCC)Specific YieldCapital Recovery Factor (n,t)Profitability Index TargetCost of EnergySimple Payback1Note: Before tax, 100% Adjustment with Inflation.tNote: For more information on the Profitability Index Method contact Bernard Chabot, ADEME, bernard.chabot@ademe.fr.CAUTION: Do not use this spreadsheet for program design. Please contact Bernard Chabot for pricing workshops and detailed tariff design.8 ROEtIusIKomnEasKdPQPW9  Paul Gipe Paul GipezArialTimes New RomanSuper Black SF Tekton ProTahoma Ancestory SFArial CEArabic Typesetting""e ee e e  e  e   c c ` ` ` ` ` `    g g g h h h e e e     NormalCommaCurrencyPercentFixedDate Heading 1 Heading 2 Total Comma0 Currency0 Lien hypertexte visit M*P?bPP"P"P PPPP`PPPP Pd P PP`PPP P`PP!P#P$PPP\ P\!P\P\ `P\P$PP\ !P\"P\"P P\ PP\ "PP\ P P\ PPPPPPPP P\!P\ P"P\!PPPPPPPPP P\!P\ P"P\!PP P\ "P`PP\P!P\P\ `P\$PPP\ "P`PP\P!P\P\ `P\$PP!P\!P!P!P!P!P !PPPPPPP PPPPP\ P"P`PP\P!P\P\ !P`P\$PPPPP!P!PPPPPP!P!PP!P!PP PPPPP\ P"P`PP\P!P\P\ !P`P\$PP!P!PPPPP!P!PPPPPP PPPPP\ PP"P`PP\P!P\!P`P\$PP!P!PP P\ "P`PP\P!P\!P`P\$PP!P!PPPPP\ P`PP\P!P\P\ !P`P\$PP!P!PPPPP\ P`PP\P!P\P\ !P`P\$PP!P!PPPPPPPP P\!P\ P"P\!P!PPPPP\ PP`PP\P!P\P\ !P`P\$PP!PPP!PPP\ `PP P`P P PPPPP P P P P P"P #P#PPP PPP P P P P"P  P P "P"P"PP PP"PP PP"PP PP#P#P"PP PP"PP PPP PPP"P"PP PP PP PP PPP PPP PPP PP P"PPPP"PPPPP PPP P P `P `P P PPPPPPPPPPP"P"P"PP PP "PP#P#PP P P P #PP P PPPP#PP P PP!P!PP`PPPP!PP,!P&`P P P P P P P P# P# P# P# PP P  P P  P  P P # P# P # P # P  P  P  P  P  P  P # P # P # P # P P  P  P  P  P  P  P # P # P # P # P P P P P P P# P# P# P# PP P P P P P P# P# P# P# PP P P P P P P# P# P# P# PP P P P P P P# P# P# P# PP P P P P P P# P# P# P# PP P P P P P P# P# P# P# PP P P P P P P# P# P# P# P  P! P  P! P! P"P  P!# P # P!# P!# PPP-P P#P#PPP.PP0P P4P$P5P%P5P%+fG@Bm=u?0 hy:Tariff Calculation Using Chabot PrIT1SPBTm2kW$/m2 $/kWyearsrealkWh/m2/yNPV/I$/kWh +1-C8 ($C8*$C9)+($C10*$C11) (C12-C13)/(1+C13) ((+B17/2)^2)*@PI +C18/C17# 4%-6.8% of 70% (Deutsche WindGuard)< (C22*(1+C22)^C21)/(((1+C22)^C21)-1) Function of AWCC & Term. ((1+C25)*C24+C20)*(C19/C23)=Calculation of Constant Equivalent Tariff (Teq) and Tariff T2Term of Fixed Price, T1 CRF During Fixed Price Period, j!Teq=((1+PI)*CRF(t,n)+Kom)*Ius/Eas>Tariff T2 is a linear interpolation between the values of Eas.TargetSTeq=((1+B12)*Target T1 Tariff:C$24+Target T1 Tariff:C$20)*Target T1 Tariff:C$19/C12'T2=CRF(t,j)*(Teq/CRF(t,n))-(T1/CRF(t,j)BT2=+E$6*((+E12/Target T1 Tariff:C$24)-(Target T1 Tariff:C$26/E$4))YieldjCRF(t,j)1/CRF Years 1-jTeq Years j-nT2@5-5.5@5.5-6@6-6.5@6.5-7@7-7.58South of 46th parallel potential installed capacity (MW)<6 Arialm/s 1,100-1,200Annual Specific Yield kWh/m2/yr 900-1,1,000@800-900@600-800@500-600 kWh/m2.yearPIo2Aproximate Average Annual Wind Speed at Hub Height@m/s~5.5~5.7~6.0~6.4~6.7~7.0~7.4Teq8 ArialT28 Arial~5.5-6.0~6.0-6.5 900-1,100~6.5-7.0~7.0-7.5@650-800%Proposed Revised Ontario Wind Tariffs"uh2    *      &    M      C     1    B     O              @    *     B      P*    *    @          /$?V-?  V-?T㥛 ?   rh?X9v?  X9v?!rh?  PȐ@`PPpPPp`PPఐpP@@ @` @@`` @ `0@P`p @`ϟ߿@ @@`` @``@ @0`@P`p @`@@ @` @@``@` @ `0@P`p @`@ @@`` @`@` @0`@P`p @`@@ @` @@```@ @0`@P`p @`ϟ߿@ @@`` @`@` @ `0@P`p @`fffMMM333@@d  J  ne e LB Jd J ne e B":!:  82Mb@?: i 2 y y [1 x!! !<q!*Q!?!!R(!! W!!  =" q!*Q!?A!1! ////0/ wY@W swW H H H (p lwwwwwwwwgt?ww@ H H H (p lwwwwwwwGpY@W swW X H X p lwwwwwwwwwwwwwwwwwwwwwwww>>w7 7 wwwwgpQpvww7 7 wwwwg!pQpvwwwwwwwG!pQpvwwwwwwwwwwwwwwww'!pQpvwgpwwwww lwwwwwH(%pww lww'wwO8pwww7|*`*``۞s.YAqwwwG!pQpvwg"x ZZuwxzxZ r'| z|sx|'OjUEhHZ HZ XMLhJ LLH OOh |wwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwwww00//*2/'/1O/2O/5O /6O ////// ,/ / /////    !!    2 !   3 !   4 !   &!Target T1 TariffF Go pp rrrEssstTtttttuu<7~15 (5 3(33 3!|440444$4 8 7777 !! !   !io "   A! Go !   !Bp y" AZ g !"#$%A! p !   !p " -4@*@?Q?̡E?@(:٩?鱡ٸ@f 9  iTA -Xl@@(:٩?q?$d? ew +   +x {)$A}#Q?Q?zG?Q?ffffff?zG?\(\?Q?(\(?A@?BA?::?W|W|?uPuP?%I$I?W|W|?{?{?{?{?{?cAdcd w +   +y f)$A__!@,BH~LecAdcd y +   +_z *ABCB_D$_I$?nr*?A1O?MP6'?F?#Ι?sB8?]:ن?9(?A '?cAdcd N~     u  G       Ԁ T)h@,HB LAgǏRdOA     h   6 *WXǏYZ[  ǏbcefA ,        * `!.hh$? ҖK?4t?S8?$t:? s?;?0y?m#N?<^ו? q   %   E   e         ō         %   E   e         Ŏ         %   E   e         ŏ         %   E   e         Ő    !   "  % #  E $  e %   &   '  ő (   )   *  % +  E ,  e -   .   /  Œ 0   1   2  % 3  E 4  e 5   6   7  œ 8   9   :  % ;  E <  e =   >   ?  Ŕ @   A   B  % C  E D  e E   F   G  ŕ H   I   J  % K  E L  e M   N   O  Ŗ P   Q   R  % S  E T  e U   V   W  ŗ X   Y   Z  % [  E \  e ]   ^   _  Ř `   a   b  % c  E d  e e   f   g  ř h   i   j  % k  E l  e m   n   o  Ś p   q   r  % s  E t  e u   v   w  ś x   y   z  % {  E |  e }   ~     Ŝ         %   E   e         ŝ         %   E   e         Ş         %   E   e         ş         %   E   e         Š         %   E   e         š         %   E   e         Ţ         %   E   e         ţ         %   E   e         Ť         %   E   e         ť         %   E   e         Ŧ         %   E   e         ŧ         %   E   e         Ũ         %   E   e         ũ         %   E   e         Ū         %   E   e         ū         %   E   e         ŬYdd&& &&&Oh+'0 `lx man Paul Gipe Paul Gipe303@0KLV@[nٵQuattro Pro for Windows 14,`C:\UseGroup1a"?MGroup1c:e?f 0Gg 0Gh 0GdbQɮ